Zeedijk 24-407, Nieuwvliet

Zeedijk 24-407, Nieuwvliet

Nieuwvliet

Rural setting · Open position · On a holiday park · Quiet road · Beach on foot

€239,000

Asking Price

3

Bedrooms

60 m²

Living Area

Recreatie

Recreatiebestemming

Price
€239,000
Net yield
2.3%
ReportInquire
3-bedroom holiday home in Nieuwvliet — photo 1 of 5
Tak Makelaardij & Taxaties
1 / 5
3-bedroom holiday home in Nieuwvliet — photo 2 of 5
2 / 5
3-bedroom holiday home in Nieuwvliet — photo 3 of 5
3 / 5
3-bedroom holiday home in Nieuwvliet — photo 4 of 5
4 / 5
3-bedroom holiday home in Nieuwvliet — photo 5 of 5
5 / 5

Zeedijk 24-407, Nieuwvliet

Nieuwvliet · Zeeland Coast · Ref BF-22370Source · Tak Makelaardij & Taxaties · listed 10 Jul 2026
Asking price
€239,000
Listed 113 days ago
Net yield
2.3%
Gross on asking
12.0%
Est. revenue / yr
€28,679
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Bedrooms
3
Built area
60 m²
Land
466 m²
Brixfox Score 68 · BKoop (eigen grond)RecreatiebestemmingFinancial analysis ↓
Financials

What it earns, what it costs to own, and the net yield

Financial analysis
· Brixfox Standard · Non-resident · Fully managed
Fully managed is the Brixfox Standard shown on every card: a full-service manager's commission, charged on top of the Airbnb/Booking channel fees (not the cleaning cost — changeovers are funded by guest cleaning fees; you bear the residual). Self-managed drops the commission; the channel fees stay, because the platform is paid whoever manages, and you pay staff/local operations, a higher cleaning residual and your own time directly. Both scenarios divide the SAME gross revenue — the toggle changes the cost stack, not the revenue. That revenue is observed from actively-operated comps, so self-managed assumes you match their performance.Both scenarios share the same projected revenue — the toggle changes who runs the property and what that costs, not what it earns.
Net yieldNet operating income ÷ all-in investment. After local operating taxes; before home-country personal tax and financing costs. Modelled from observed market performance of comparable Airbnb listings.
2.3%
€6,412 net operating income /yr
Gross yield · all-in basis
10.4%
−8.1 pts in operating costs & local taxes
Before tax in your home country and financing costs. Estimates, not financial advice.
Modelled from Airbnb listings we track across Nieuwvliet — live calendar data.

No Airbnb match on file

We have not confirmed this exact property on Airbnb, so it carries no operating history here. The figures above rest on the comparable set — a launch scenario, not a track record.

Revenue assumptions

Derived from the comparable Airbnb listings below. The headline ADR is the expected BOOKED rate — nearby asking prices corrected by our measured, market-calibrated asking-to-booked factor. Occupancy is calibrated against tracked reference homes nearby. Comp cards below show raw asking prices.
Expected ADR
€207
Comp median nightly rate (asking prices, class-matched)
Expected occupancy
38%
Full-year estimate, market-calibrated
Projected annual revenue
€28,679
ADR × occupancy × 365
Comp data observed in USD · converted at €0.88/$

Investment basis

The true all-in acquisition cost — asking price plus purchase costs, renovation and furnishing. Every yield on this page is computed against this total, not the asking price.
Adjust the figures to your deal — yields recalculate live.
Purchase price· asking
€
Acquisition costs· 9.3% of price, auto-calculated
€22,120
Overdrachtsbelasting (transfer tax)€19,120
Notary & Kadaster€1,800
Legal advice€1,200
Renovation budget· no measured Netherlands basis — enter your own quote
€
Furniture & STR launch
€
All-in investment
€276,120
+15.5% over asking
Fully managed scenarioSwitch the scenario with the toggle at the top of the financial analysis — it drives every figure in this section. Gross revenue is identical in both scenarios (the comps' observed performance); the Villa Scorecard and risk panels elsewhere on the page always quote the fully-managed Brixfox Standard.
Gross annual revenue
€28,679
Rental management
−€8,604
Booking channel fees
−€1,147
Cleaning & consumables
−€1,434
Park charge (parkbijdrage)
€/yr−€1,750
Utilities (energy, water, internet)
€/yr−€1,500
Property tax (OZB)
−€223
Maintenance reserve
−€1,912
Insurance
−€500
Box 3 wealth tax
−€5,197
Net operating income
€6,412/yr
Net yield on all-in investment
2.3%

Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the kleineondernemersregeling (KOR) applies. Financing is not modelled: a mortgage lowers the Box 3 bill (debt at a 2.70% forfait) and adds interest.

Rental yield + value growth

Your net rental yield plus a yearly rise in the property's market value (land and building) that you choose. Value growth is an assumption, not data — which is why it starts at 0% and is kept out of the yield figures above.
Property value growth per year · your assumption0%
0%2.5% · Nieuwvliet 5-yr avg — historical, not a forecast8%
Yield + value growth
2.3%/yr
2.3% net yield + 0% value growth
Value growth figures are illustrative only. Past regional price growth does not predict future performance; local supply, regulation and currency moves can materially change outcomes. Not financial advice.
Want this analysis as an underwriting report (PDF)?

The page’s own figures, line by line · Every purchase cost and the all-in total · Occupancy and offer-price what-ifs · Netherlands ownership, tax and letting rules

Evidence

Where it sits, and who confirms it

Comp table: Market evidence ↑ in Financials

Location

Approximate area

Nieuwvliet · Zeeland Coast

Loading Map...

Explore the full market map
Verdict

Score, and what could go wrong

Same net-yield basis as the financial analysis

Brixfox Score

68B
Rental YieldAverage
2.3% net yield on all-in cost
LettingPending
Letting regime not stated
OccupancyWeak
38% average occupancy
Nightly RateGood
€207 per night
Visual AppealGood
6/10 visual appeal
Size & SpaceGood
466 m² land area
ZoningStrong
Recreatiebestemming stated in the listing
TenureStrong
Koop on eigen grond
Recreatiebestemming stated in the listing — zoned for holiday use. That is the zoning, not a letting permission: the park contract and the municipality decide whether the home may be let
Koop on eigen grond — full ownership of home and plot, no ground lease to renew
Net yield of 2.3% (fully managed, on all-in cost) is near the market average — model your cashflow carefully
Occupancy at 38% — factor in seasonal gaps

Worth underwriting.

Risk & what-if

TenureKoop (eigen grond)eigen grond · no lease decay
Payback15.9 yearsfrom net rent at the expected case
Before you buy

The park, the zoning and the tax the numbers rest on

Read from the listing, never a permit

Letting regime not stated in the listing

Nothing in this listing states whether the home may be let to holiday guests, or under which regime. Recreational zoning generally makes tourist letting the intended use, but the municipality and — in a park — the park contract decide.

Permanent residence not permitted

Permanente bewoning niet toegestaan. This is a holiday-zoned home (recreatiebestemming): it may not be used as a year-round primary residence, and you cannot register at the address. That is normal for a Dutch recreatiewoning and says nothing about letting — the park contract and the municipality decide that. It also narrows the resale market to buyers who want exactly this.

Recreatiebestemming (recreatiewoning): permanent year-round residence is often not permitted — verify the municipality’s rules before buying.

The Netherlands has no national short-let register, so this is read from the listing — not a permit. Letting rules are set per municipality (and per park contract); confirm both with the gemeente and the seller before you buy. Guests pay toeristenbelasting per night wherever letting is allowed.

After-tax basis: net yield is on the all-in acquisition cost (asking price plus 8% overdrachtsbelasting, notary, legal and furnishing) and after Dutch Box 3 — a deemed return of 6.00% on the home's value, taxed at 36%, not a tax on the rent received. Park charges (the listing's figure where it states one, otherwise a market assumption you can edit in the P&L), utilities and a letting-agency share are deducted. Financing lowers the Box 3 bill — debt counts against it at a 2.70% forfait — and is not modelled here. Rental turnover above €20,000 a year falls under 21% BTW — the lodging rate since 1 January 2026; camping pitches keep 9% — below it the KOR applies. Box-3 rules are under reform; confirm with a Dutch tax adviser.

Property details

Year built: 2019
Energy: a
Condition: good
View: garden
Situation: Rural setting · Open position · On a holiday park · Quiet road
Beach: Beach on footListing: “Gelegen op een ruim perceel van 466 m² en op loopafstand van het Noordzeestrand.”

Listing text from the makelaar, in Dutch

Op Beach Resort Nieuwvliet-Bad vinden we deze moderne vrijstaande bungalow die van alle gemakken is voorzien. Zeedijk 24-407 heeft 2 slaapkamers met beide een badkamer en suite. De tuin heeft een noordwestelijke oriëntatie en beschikt over 2 fijne terrassen. Gelegen op een ruim perceel van 466 m² en op loopafstand van het Noordzeestrand. Hier kan je heerlijk wandelen, zonnen of ontspannen bij een gezellig strandpaviljoen. We laten je graag kennis maken met deze recreatiewoning! In en rond Nieuwvliet zijn legio mogelijkheden voor prachtige (strand)wandelingen, fietstochten door de polder, paardrijden over het strand en culinair genieten. Vanuit het park loop je zo naar een van de mooiste plekken aan de kustlijn, de Verdronken Zwarte polder. In dit stukje getijdenland met schorren en duinstruwelen is het eindeloos genieten van een steeds opnieuw veranderende natuur met de zee als hoofdrolspeler. Indeling Via de entree kom je in een lange hal die toegang biedt aan alle ruimtes in het object. Aan de rechterzijde van de woning vinden we de sfeervolle woonkamer en de open keuken. De ruime keuken heeft voldoende opbergmogelijkheden en beschikt over alle benodigde apparatuur. Wanneer we terug de hal inlopen komen we bij de twee slaapkamers met beide een badkamer en suite. Deze zijn uitgerust met een grote inloopdouche, een wastafel en luxe handdoekradiator. Tevens vinden we hier een apart toilet. De meterkast en witgoedaansluiting vinden we in de ruime inpandige berging, welke zowel van binnen als van buiten uit te bereiken is. Tuin Rondom de woning ligt een met gras ingezaaide tuin waar je heerlijk kan borrelen, spelen en ravotten. Aan de woning grenst een eerste vlonderterras. Achterin de tuin vinden we een tweede terras. Door de houten afscheiding is er extra privacy gecreëerd en kun je heerlijk loungen op de loungebank. De tuin is georiënteerd op het noordwesten. Parkeergelegenheid is voorzien op eigen terrein. Bijzonderheden - Op korte afstand van Noordzeestrand (ca. 900m) - Op korte afstand van centrumvoorziening met zwembad (ca. 500 m) - 2 slaapkamers, 2 badkamers - Kunststof kozijnen met HR++ beglazing - Verwarming middels hr combiketel - Noordwestelijke oriëntatie terras - Terrasvlonder en tweede terras - Parkeergelegenheid op eigen terrein - Inclusief inventaris - Restant btw-herzieningstermijn wordt verlegd Vraagprijs € 249.000, - k.k.

Ask Brixfox

Questions about this listing, answered from its data

Ask Brixfox about this property

Answers grounded in this listing's data, its Airbnb comps and the score breakdown.

Try one of these

Create a free account to ask 2 free AI questions — Pro is unlimited.

Questions are stored for 12 months to improve our answers. Privacy

Inquire

Take the numbers with you, or talk to the agent

Property Underwriting Report

PDF report · one-time purchase · this property

  • The page’s own figures, line by line
  • Every purchase cost and the all-in total
  • Occupancy and offer-price what-ifs
  • Netherlands ownership, tax and letting rules
Included with Pro once its free trial ends

Interested in this property?

Your Brixfox analysis goes with it, so you arrive as a qualified buyer, not a cold email. Where the agency takes inquiries through Brixfox it goes straight to the agent; otherwise it comes to the Brixfox team and we reply to you. Brixfox adds no fee.

Optional — leave it blank and we'll send the message above.

Source · Tak Makelaardij & Taxaties

We email you a copy and check in a few days later that you heard back. No spam, no fee.

Modelled from live Airbnb calendar data around this property · operating costs per line, editable in the P&L · estimates, not financial advice.Data sources & methodology ›

ROI calculations use verified Brixfox Intelligence rental data. Operating costs are modelled per line — Airbnb/Booking channel fees whoever manages, then either a full-service management commission or the staff/local operations a self-managing owner buys back, cleaning residual, utilities & insurance, local taxes — with every rate editable in the Financial analysis P&L above. Gross revenue is identical in both management scenarios. Market factors in Netherlands may impact actual yields.